[BURSA] YoY Quarter Result on 30-Jun-2013 [#2]

Stock
[BURSA] BURSA MALAYSIA BHD
Announcement Date
18-Jul-2013
Admission Sponsor
-
Sponsor
-
Financial Year
31-Dec-2013
Quarter
30-Jun-2013 [#2]
Profit Trend
QoQ- 43.52%
YoY- 45.29%
Quarter Report
Latest QR
Upcoming QR
BURSA's Result
BURSA's Financial Summary
View:
Show?
Quarter Result
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Revenue 129,718 127,019 123,151 130,352 105,377 101,056 84,266 7.44%
PBT 69,437 69,483 65,800 77,280 53,596 49,421 38,589 10.27%
Tax -17,702 -18,440 -17,889 -20,886 -14,222 -12,403 -10,177 9.65%
NP 51,735 51,043 47,911 56,394 39,374 37,018 28,412 10.49%
-
NP to SH 49,475 49,489 46,851 54,824 37,733 35,714 27,498 10.27%
-
Tax Rate 25.49% 26.54% 27.19% 27.03% 26.54% 25.10% 26.37% -
Total Cost 77,983 75,976 75,240 73,958 66,003 64,038 55,854 5.71%
-
Net Worth 817,413 766,281 798,596 915,507 881,866 868,863 835,516 -0.36%
Dividend
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Div 91,421 87,803 191,663 191,617 72,152 69,295 50,236 10.48%
Div Payout % 184.78% 177.42% 409.09% 349.51% 191.22% 194.03% 182.69% -
Equity
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Net Worth 817,413 766,281 798,596 915,507 881,866 868,863 835,516 -0.36%
NOSH 537,771 532,139 532,397 532,271 534,464 533,044 528,807 0.28%
Ratio Analysis
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
NP Margin 39.88% 40.19% 38.90% 43.26% 37.36% 36.63% 33.72% -
ROE 6.05% 6.46% 5.87% 5.99% 4.28% 4.11% 3.29% -
Per Share
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 24.12 23.87 23.13 24.49 19.72 18.96 15.94 7.14%
EPS 9.20 9.30 8.80 10.30 7.10 6.70 5.20 9.96%
DPS 17.00 16.50 36.00 36.00 13.50 13.00 9.50 10.17%
NAPS 1.52 1.44 1.50 1.72 1.65 1.63 1.58 -0.64%
Adjusted Per Share Value based on latest NOSH - 532,271
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
RPS 16.03 15.69 15.22 16.11 13.02 12.49 10.41 7.45%
EPS 6.11 6.12 5.79 6.77 4.66 4.41 3.40 10.25%
DPS 11.30 10.85 23.68 23.68 8.92 8.56 6.21 10.48%
NAPS 1.01 0.9468 0.9868 1.1312 1.0897 1.0736 1.0324 -0.36%
Price Multiplier on Financial Quarter End Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 30/06/16 30/06/15 30/06/14 28/06/13 29/06/12 30/06/11 30/06/10 -
Price 8.56 8.14 7.76 7.56 6.18 7.74 7.04 -
P/RPS 35.49 34.10 33.55 30.87 31.34 40.83 44.18 -3.58%
P/EPS 93.04 87.53 88.18 73.40 87.54 115.52 135.38 -6.05%
EY 1.07 1.14 1.13 1.36 1.14 0.87 0.74 6.33%
DY 1.99 2.03 4.64 4.76 2.18 1.68 1.35 6.67%
P/NAPS 5.63 5.65 5.17 4.40 3.75 4.75 4.46 3.95%
Price Multiplier on Announcement Date
30/06/16 30/06/15 30/06/14 30/06/13 30/06/12 30/06/11 30/06/10 CAGR
Date 25/07/16 15/07/15 17/07/14 18/07/13 18/07/12 19/07/11 16/07/10 -
Price 8.89 8.10 8.19 8.17 6.51 7.63 7.02 -
P/RPS 36.86 33.93 35.41 33.36 33.02 40.25 44.05 -2.92%
P/EPS 96.63 87.10 93.07 79.32 92.21 113.88 135.00 -5.41%
EY 1.03 1.15 1.07 1.26 1.08 0.88 0.74 5.66%
DY 1.91 2.04 4.40 4.41 2.07 1.70 1.35 5.94%
P/NAPS 5.85 5.63 5.46 4.75 3.95 4.68 4.44 4.69%

PBT = Profit before Tax, NP = Net Profit, NP to SH = Net Profit Attributable to Shareholder, Div = Dividend, NP Margin = Net Profit Margin, ROE = Return on Equity, NOSH = Number of Shares, RPS = Revenue per Share, EPS = Earning Per Share, DPS = Dividend Per Share, NAPS = Net Asset Per Share, EOQ = End of Quarter, ANN = Announcement, P/RPS = Price/Revenue per Share, P/EPS = Price/Earning per Share, P/NAPS = Price/Net Asset per Share, EY = Earning Yield, DY = Dividend Yield.

NOSH is estimated based on the NP to SH and EPS. Div is an estimated figure based on the DPS and NOSH. Net Worth is an estimated figure based on the NAPS and NOSH.

Div Payout %, NP Margin, ROE, DY, QoQ ⃤ & YoY ⃤ figures in Percentage; RPS, EPS & DPS's figures in Cent; and NAPS's figures in Dollar.

All figures in '000 unless specified.

Discussions
Be the first to like this. Showing 0 of 0 comments
Post a Comment